XML 55 R46.htm IDEA: XBRL DOCUMENT v3.10.0.1
Share-based Compensation (Tables)
6 Months Ended
Jun. 30, 2018
HCML Share Option Scheme  
Share-based Compensation  
A summary of share option activity and related information

 

                                                                                                                                                                                    

 

 

Number of
share
options

 

Weighted average
exercise price in
£ per share

 

Weighted average
remaining
contractual life
(years)

 

Aggregate
intrinsic value
(in £'000)

 

Outstanding at January 1, 2017

   

1,039,596

   

15.00

   

6.77

   

7,900

   

Granted

 

150,000

 

31.05

 

 

 

 

 

Exercised

   

(56,309

)  

5.16

   

 

   

 

   

Cancelled

 

(6,875

)

6.10

 

 

 

 

 

Outstanding at December 31, 2017

   

1,126,412

   

17.69

   

6.29

   

43,158

   

Granted

 

949,626

 

46.78

 

 

 

 

 

Exercised

   

(85,646

)  

6.10

   

 

   

 

   

Outstanding at June 30, 2018

 

1,990,392

 

32.07

 

7.72

 

28,530

 

Vested and exercisable at December 31, 2017

   

951,412

   

15.52

   

5.81

   

38,508

   

Vested and exercisable at June 30, 2018

 

928,266

 

17.13

 

5.46

 

26,702

 

 

Assumption for fair value of share options granted

 

                                                                                                                                                                                    

 

 

Year Ended December 31,

 

Six Months
Ended
June 30,

 

 

2011

 

2013

 

2016

 

2017

 

2018

Weighted average grant date fair value of share options (in £ per share)

   

1.84

   

3.15

   

8.99

   

12.69

   

16.71  

Significant inputs into the valuation model (weighted average):

 

 

 

 

 

 

 

 

 

 

Exercise price (in £ per share)

   

4.41

   

6.10

   

19.70

   

31.05

   

46.78  

Share price at effective date of grant (in £ per share)

 

4.33

 

6.10

 

19.70

 

31.05

 

46.57  

Expected volatility (note (a))

   

46.6%

   

36.0%

   

39.0%

   

36.3%

   

37.7%  

Risk-free interest rate (note (b))

 

3.13%

 

3.16%

 

1.00%

 

1.17%

 

1.47%  

Contractual life of share options (in years)

   

10

   

10

   

8

   

10

   

10  

Expected dividend yield (note (c))

 

0%

 

0%

 

0%

 

0%

 

0%  

Notes:

(a)   The Company calculated its expected volatility with reference to the historical volatility prior to the issuances of share options.

(b)   The risk-free interest rates used in the Polynomial model are with reference to the sovereign yield of the United Kingdom because the Company's ordinary shares are currently listed on AIM and denominated in £.

(c)   The Company has not declared or paid any dividends and does not currently expect to do so in the foreseeable future, and therefore uses an expected dividend yield of zero in the Polynomial model.

Summary of share option exercises

 

                                                                                                                                                                                    

 

 

Six Months Ended June 30,

 

 

 

2018

 

2017

 

 

 

(in US$'000)

 

Cash received from share options exercised

   

720

   

174

   

Total intrinsic value of share options exercised

 

4,817

 

1,049

 

 

Summary of share-based compensation expenses

 

                                                                                                                                                                                    

 

 

Six Months Ended June 30,

 

​  

 

​  

 

 

 

2018

 

2017

 

​  

​  

 

 

 

(in US$'000)

 

Research and development expenses

   

2,616

   

565

   

Administrative expenses

 

175

 

 

​  

​  

​  

 

   

2,791

   

565

   

​  

​​

​  

​​

​  

​​

​  

​​

​  

​​

​  

​​

 

LTIP  
Share-based Compensation  
Schedule of treasury shares (in the form of ordinary shares or ADS of the Company) purchased and held by the Trustee

 

                                                                                                                                                                                    

 

 

Number of
treasury shares

 

Cost in
US$'000

 

As at January 1, 2017

   

62,921

   

2,390

   

Purchased

 

35,095

 

1,367

 

Vested

   

(42,038

)  

(1,800

)  

As at December 31, 2017

 

55,978

 

1,957

 

Purchased

   

79,500

   

5,451

   

Vested

 

(23,375

)

(731

)

As at June 30, 2018

   

112,103

   

6,677

   

 

Summary of share-based compensation expenses

 

                                                                                                                                                                                    

 

 

Six Months Ended June 30,

 

​  

 

​  

 

 

 

2018

 

2017

 

​  

​  

 

 

 

(in US$'000)

 

Research and development expenses

   

878

   

691

   

Selling and administrative expenses

 

723

 

578

 

​  

​  

​  

   

1,601

   

1,269

   

​  

​​

​  

​​

​  

​​

​  

​​

​  

​​

​  

​​

Recorded with a corresponding credit to:

 

 

 

 

 

Liability

   

789

   

594

   

Additional paid-in capital

 

812

 

675

 

​  

​  

​  

   

1,601

   

1,269

   

​  

​​

​  

​​

​  

​​

​  

​​

​  

​​

​  

​​